Main table 17a, part 10. Summary of accounts for combined dairy and beef farming |
|
Regions | |
Northern Norway |
| |
|
Size groups | |
decares1) | |
100-200 | |
200-300 | |
300-500 | |
>500 | |
All |
|
Number of holdings | | | | 12 | | 24
| | 20 | | 61 |
Output | | 1000 NOK | | 1406.6 | | 1977.3
| | 3129.8 | | 2155.8 |
| Plant products | | 1000 NOK | | 15.3 | | 30.4
| | 57.2 | | 34.6 |
| Livestock products | | 1000 NOK | | 852.4 | | 1155.9
| | 1942.3 | | 1300.0 |
| Production allowances, etc. | | 1000 NOK | | 534.0 | | 779.3
| | 1071.3 | | 795.0 |
| Other income | | 1000 NOK | | 5.0 | | 11.8
| | 59.0 | | 26.2 |
Total variable costs | | 1000 NOK | | 424.7 | | 599.3
| | 999.0 | | 668.1 |
| Seeds | | 1000 NOK | | 5.1 | | 10.5
| | 22.0 | | 13.0 |
| Fertilizer and lime | | 1000 NOK | | 60.9 | | 77.8
| | 119.4 | | 84.3 |
| Pesticides | | 1000 NOK | | 0.9 | | 1.0
| | 2.6 | | 1.5 |
| Preservatives | | 1000 NOK | | 5.6 | | 6.0
| | 13.3 | | 8.5 |
| Fodder | | 1000 NOK | | 231.2 | | 354.4
| | 600.1 | | 393.2 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 50.0 | | 69.7
| | 95.9 | | 71.1 |
| Purchase of cattle | | 1000 NOK | | 20.1 | | 14.5
| | 32.6 | | 21.0 |
| Other variable costs | | 1000 NOK | | 50.9 | | 65.4
| | 113.2 | | 75.5 |
Registered fixed costs: | | | | | |
| | | | |
| Hired labour | | 1000 NOK | | 107.5 | | 165.3
| | 212.7 | | 161.6 |
| Machinery and equipment | | 1000 NOK | | 41.2 | | 49.9
| | 83.2 | | 57.4 |
| Tractors | | 1000 NOK | | 15.1 | | 30.6
| | 42.3 | | 30.1 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 44.0 | | 49.3
| | 122.7 | | 70.4 |
| Farmland, drainage and water supply | | 1000 NOK | | 3.7 | | 5.3
| | 10.3 | | 6.2 |
| Fuel | | 1000 NOK | | 31.0 | | 36.8
| | 58.8 | | 40.9 |
| Rented machinery | | 1000 NOK | | 36.0 | | 73.3
| | 173.3 | | 95.3 |
| Rented farmland and quota | | 1000 NOK | | 10.3 | | 13.7
| | 54.0 | | 25.2 |
| Other fixed costs | | 1000 NOK | | 120.6 | | 145.1
| | 190.9 | | 150.3 |
Total registered costs | | 1000 NOK | | 834.1 | | 1168.6
| | 1947.2 | | 1305.5 |
Result before depreciation | | 1000 NOK | | 572.5 | | 808.8
| | 1182.6 | | 850.2 |
Depreciation: | | | | | |
| | | | |
| Machinery and equipment | | 1000 NOK | | 40.2 | | 58.9
| | 87.6 | | 61.0 |
| Tractors | | 1000 NOK | | 22.2 | | 29.8
| | 52.2 | | 33.7 |
| Outbuildings | | 1000 NOK | | 47.1 | | 96.5
| | 191.2 | | 112.4 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.8 | | 1.1
| | 1.5 | | 1.2 |
Required return on capital 2.0 % | | 1000 NOK | | 39.4 | | 69.1
| | 129.0 | | 79.2 |
| Net income agriculture | | 1000 NOK | | 462.3 | | 622.4
| | 850.1 | | 642.0 |
+ | Net income forestry | | 1000 NOK | | 7.7 | | -0.1
| | 5.2 | | 3.3 |
+ | Net income other farm-based | | 1000 NOK | | 2.7 | | 17.1
| | 77.0 | | 33.1 |
+ | Net income other off-farm | | 1000 NOK | | 16.3 | | 37.1
| | 16.3 | | 23.1 |
+ | Dividend | | 1000 NOK | | 5.0 | | -3.8
| | 13.8 | | 4.5 |
+ | Wage income | | 1000 NOK | | 191.0 | | 172.9
| | 223.2 | | 202.5 |
+ | Pensions/sick pay | | 1000 NOK | | 81.1 | | 54.9
| | 41.1 | | 51.1 |
+ | Family labour investments | | 1000 NOK | | 9.8 | | 2.0
| | 13.3 | | 7.1 |
+ | Interest received | | 1000 NOK | | 5.9 | | 4.4
| | 4.5 | | 4.5 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 78.6 | | 88.1
| | 219.5 | | 123.7 |
= | Total net income | | 1000 NOK | | 703.2 | | 818.7
| | 1025.0 | | 847.4 |
Change in own capital (savings) | | 1000 NOK | | 123.7 | | 118.5
| | 533.0 | | 257.4 |
| Working capital on 31 Dec. | | 1000 NOK | | 561.9 | | 616.5
| | 457.1 | | 543.7 |
| Change in working capital | | 1000 NOK | | -32.0 | | 41.2
| | -10.5 | | 8.1 |
Balance on 31 Dec: | | | | | |
| | | | |
| Agriculture | | 1000 NOK | | 2053.8 | | 3494.9
| | 6580.7 | | 4031.7 |
| Forestry | | 1000 NOK | | 70.1 | | 74.2
| | 65.0 | | 66.8 |
| Other occupations | | 1000 NOK | | 306.5 | | 367.8
| | 425.3 | | 347.3 |
| Farm houses and private | | 1000 NOK | | 505.4 | | 782.0
| | 981.0 | | 753.6 |
| Outstanding claims and cash | | 1000 NOK | | 566.1 | | 522.1
| | 810.4 | | 618.5 |
| Total assets | | 1000 NOK | | 3501.9 | | 5241.0
| | 8862.4 | | 5818.0 |
| Short-term liabilities | | 1000 NOK | | 381.4 | | 389.6
| | 1108.0 | | 598.3 |
| Long-term liabilities | | 1000 NOK | | 1428.7 | | 2317.3
| | 4436.3 | | 2684.4 |
| Own capital | | 1000 NOK | | 1691.8 | | 2534.2
| | 3318.1 | | 2535.2 |
|
1)1 decare = 0.1 hectar |